Property Info
- MLS S5115598
- Unit No 76
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1548
- Foundation Slab
- Min Lease Slab
- HOA Fees $383.00
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.4 | Gross Yield7.8% | Annual Rent$27,600.00 | Property Taxes$3,960.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $3,960.00 | $19,800.00 | $39,600.00 | |||
| Net Cash Flow | $23,640.00 | $118,200.00 | $236,400.00 | |||
| HOA Fees | $4,596.00 | $22,980.00 | $45,960.00 |